[OKA] YoY TTM Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	104,711	105,609	90,413	70,413	58,465	55,398	45,973	14.69%
YoY %	-0.85%	16.81%	28.40%	20.44%	5.54%	20.50%	-	-
Horiz. %	227.77%	229.72%	196.67%	153.16%	127.17%	120.50%	100.00%	-
PBT	4,160	5,583	2,815	-2,722	3,245	4,574	7,991	-10.30%
YoY %	-25.49%	98.33%	203.42%	-183.88%	-29.06%	-42.76%	-	-
Horiz. %	52.06%	69.87%	35.23%	-34.06%	40.61%	57.24%	100.00%	-
Tax	-1,275	-1,511	-299	766	-420	-220	-1,467	-2.30%
YoY %	15.62%	-405.35%	-139.03%	282.38%	-90.91%	85.00%	-	-
Horiz. %	86.91%	103.00%	20.38%	-52.22%	28.63%	15.00%	100.00%	-
NP	2,885	4,072	2,516	-1,956	2,825	4,354	6,524	-12.70%
YoY %	-29.15%	61.84%	228.63%	-169.24%	-35.12%	-33.26%	-	-
Horiz. %	44.22%	62.42%	38.57%	-29.98%	43.30%	66.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,885	4,072	2,516	-1,956	2,825	4,354	6,524	-12.70%
YoY %	-29.15%	61.84%	228.63%	-169.24%	-35.12%	-33.26%	-	-
Horiz. %	44.22%	62.42%	38.57%	-29.98%	43.30%	66.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.65%	27.06%	10.62%	-	12.94%	4.81%	18.36%	-
YoY %	13.27%	154.80%	0.00%	-	169.02%	-73.80%	-	-
Horiz. %	166.94%	147.39%	57.84%	-	70.48%	26.20%	100.00%	-
Total Cost	101,826	101,537	87,897	72,369	55,640	51,044	39,449	17.11%
YoY %	0.28%	15.52%	21.46%	30.07%	9.00%	29.39%	-	-
Horiz. %	258.12%	257.39%	222.81%	183.45%	141.04%	129.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,861	78,599	75,478	72,900	76,339	73,983	70,763	1.82%
YoY %	0.33%	4.13%	3.54%	-4.50%	3.18%	4.55%	-	-
Horiz. %	111.44%	111.07%	106.66%	103.02%	107.88%	104.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,798	2,390	1,799	1,498	1,889	2,444	2,398	-4.68%
YoY %	-24.77%	32.85%	20.09%	-20.70%	-22.71%	1.92%	-	-
Horiz. %	74.98%	99.67%	75.02%	62.47%	78.77%	101.92%	100.00%	-
Div Payout %	62.33%	58.72%	71.54%	0.00%	66.90%	56.14%	36.76%	-
YoY %	6.15%	-17.92%	0.00%	0.00%	19.17%	52.72%	-	-
Horiz. %	169.56%	159.74%	194.61%	0.00%	181.99%	152.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	78,861	78,599	75,478	72,900	76,339	73,983	70,763	1.82%
YoY %	0.33%	4.13%	3.54%	-4.50%	3.18%	4.55%	-	-
Horiz. %	111.44%	111.07%	106.66%	103.02%	107.88%	104.55%	100.00%	-
NOSH	60,200	59,999	59,903	60,749	61,071	60,149	59,969	0.06%
YoY %	0.34%	0.16%	-1.39%	-0.53%	1.53%	0.30%	-	-
Horiz. %	100.39%	100.05%	99.89%	101.30%	101.84%	100.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.76%	3.86%	2.78%	-2.78%	4.83%	7.86%	14.19%	-
YoY %	-28.50%	38.85%	200.00%	-157.56%	-38.55%	-44.61%	-	-
Horiz. %	19.45%	27.20%	19.59%	-19.59%	34.04%	55.39%	100.00%	-
ROE	3.66%	5.18%	3.33%	-2.68%	3.70%	5.89%	9.22%	-
YoY %	-29.34%	55.56%	224.25%	-172.43%	-37.18%	-36.12%	-	-
Horiz. %	39.70%	56.18%	36.12%	-29.07%	40.13%	63.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	173.94	176.02	150.93	115.91	95.73	92.10	76.66	14.62%
YoY %	-1.18%	16.62%	30.21%	21.08%	3.94%	20.14%	-	-
Horiz. %	226.90%	229.61%	196.88%	151.20%	124.88%	120.14%	100.00%	-
EPS	4.79	6.79	4.20	-3.22	4.63	7.24	10.88	-12.77%
YoY %	-29.46%	61.67%	230.43%	-169.55%	-36.05%	-33.46%	-	-
Horiz. %	44.03%	62.41%	38.60%	-29.60%	42.56%	66.54%	100.00%	-
DPS	3.00	4.00	3.00	2.50	3.09	4.00	4.00	-4.67%
YoY %	-25.00%	33.33%	20.00%	-19.09%	-22.75%	0.00%	-	-
Horiz. %	75.00%	100.00%	75.00%	62.50%	77.25%	100.00%	100.00%	-
NAPS	1.31	1.31	1.26	1.20	1.25	1.23	1.18	1.75%
YoY %	0.00%	3.97%	5.00%	-4.00%	1.63%	4.24%	-	-
Horiz. %	111.02%	111.02%	106.78%	101.69%	105.93%	104.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,749
RPS	42.67	43.04	36.84	28.69	23.82	22.58	18.73	14.70%
YoY %	-0.86%	16.83%	28.41%	20.45%	5.49%	20.56%	-	-
Horiz. %	227.82%	229.79%	196.69%	153.18%	127.18%	120.56%	100.00%	-
EPS	1.18	1.66	1.03	-0.80	1.15	1.77	2.66	-12.66%
YoY %	-28.92%	61.17%	228.75%	-169.57%	-35.03%	-33.46%	-	-
Horiz. %	44.36%	62.41%	38.72%	-30.08%	43.23%	66.54%	100.00%	-
DPS	0.73	0.97	0.73	0.61	0.77	1.00	0.98	-4.78%
YoY %	-24.74%	32.88%	19.67%	-20.78%	-23.00%	2.04%	-	-
Horiz. %	74.49%	98.98%	74.49%	62.24%	78.57%	102.04%	100.00%	-
NAPS	0.3214	0.3203	0.3076	0.2971	0.3111	0.3015	0.2884	1.82%
YoY %	0.34%	4.13%	3.53%	-4.50%	3.18%	4.54%	-	-
Horiz. %	111.44%	111.06%	106.66%	103.02%	107.87%	104.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.61	0.49	0.59	0.64	0.75	0.94	1.60	-
P/RPS	0.35	0.28	0.39	0.55	0.78	1.02	2.09	-25.74%
YoY %	25.00%	-28.21%	-29.09%	-29.49%	-23.53%	-51.20%	-	-
Horiz. %	16.75%	13.40%	18.66%	26.32%	37.32%	48.80%	100.00%	-
P/EPS	12.73	7.22	14.05	-19.88	16.21	12.99	14.71	-2.37%
YoY %	76.32%	-48.61%	170.67%	-222.64%	24.79%	-11.69%	-	-
Horiz. %	86.54%	49.08%	95.51%	-135.15%	110.20%	88.31%	100.00%	-
EY	7.86	13.85	7.12	-5.03	6.17	7.70	6.80	2.44%
YoY %	-43.25%	94.52%	241.55%	-181.52%	-19.87%	13.24%	-	-
Horiz. %	115.59%	203.68%	104.71%	-73.97%	90.74%	113.24%	100.00%	-
DY	4.92	8.16	5.08	3.91	4.13	4.26	2.50	11.93%
YoY %	-39.71%	60.63%	29.92%	-5.33%	-3.05%	70.40%	-	-
Horiz. %	196.80%	326.40%	203.20%	156.40%	165.20%	170.40%	100.00%	-
P/NAPS	0.47	0.37	0.47	0.53	0.60	0.76	1.36	-16.22%
YoY %	27.03%	-21.28%	-11.32%	-11.67%	-21.05%	-44.12%	-	-
Horiz. %	34.56%	27.21%	34.56%	38.97%	44.12%	55.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	28/08/09	22/08/08	30/08/07	25/08/06	26/08/05	27/08/04	-
Price	0.64	0.68	0.39	0.60	0.63	0.96	1.27	-
P/RPS	0.37	0.39	0.26	0.52	0.66	1.04	1.66	-22.12%
YoY %	-5.13%	50.00%	-50.00%	-21.21%	-36.54%	-37.35%	-	-
Horiz. %	22.29%	23.49%	15.66%	31.33%	39.76%	62.65%	100.00%	-
P/EPS	13.35	10.02	9.29	-18.63	13.62	13.26	11.67	2.26%
YoY %	33.23%	7.86%	149.87%	-236.78%	2.71%	13.62%	-	-
Horiz. %	114.40%	85.86%	79.61%	-159.64%	116.71%	113.62%	100.00%	-
EY	7.49	9.98	10.77	-5.37	7.34	7.54	8.57	-2.21%
YoY %	-24.95%	-7.34%	300.56%	-173.16%	-2.65%	-12.02%	-	-
Horiz. %	87.40%	116.45%	125.67%	-62.66%	85.65%	87.98%	100.00%	-
DY	4.69	5.88	7.69	4.17	4.91	4.17	3.15	6.85%
YoY %	-20.24%	-23.54%	84.41%	-15.07%	17.75%	32.38%	-	-
Horiz. %	148.89%	186.67%	244.13%	132.38%	155.87%	132.38%	100.00%	-
P/NAPS	0.49	0.52	0.31	0.50	0.50	0.78	1.08	-12.33%
YoY %	-5.77%	67.74%	-38.00%	0.00%	-35.90%	-27.78%	-	-
Horiz. %	45.37%	48.15%	28.70%	46.30%	46.30%	72.22%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

441

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

385

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

225

MAYBANK

MALAYAN BANKING BHD

221

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

205

Daily Stocks

HSI-CVM

0.245

+0.045

139,937,800

TALAMT

0.01

0.00

127,119,900

HSI-HUS

0.145

-0.025

116,804,700

BPURI

0.075

0.00

80,974,500

TWL

0.03

0.00

64,197,600

HSI-HSW

0.05

-0.025

48,400,900

HSI-HSY

0.02

-0.02

44,134,000

INGENIEU

0.14

+0.005

40,199,400

HSI-CVB

0.06

+0.03

34,246,700

HSI-CVH

0.40

+0.08

24,719,400

More active Stocks

NVIDIA-C1

4.26

+0.30

16,200

F&N

31.74

+0.24

14,200

CHINAETF-MYR

4.51

+0.21

39,200

PETDAG

21.80

+0.20

16,500

HSI-CVK

0.72

+0.185

2,000

UTDPLT

25.94

+0.18

147,500

PIE

6.06

+0.16

1,830,800

PPB

15.88

+0.16

545,700

AEONCR

7.15

+0.15

146,500

HSI-CXD

0.96

+0.11

907,000

More gainer Stocks

ALLIANZ

21.14

-0.30

1,900

HSI-HS7

0.12

-0.275

1,730,000

DLADY

33.24

-0.26

1,800

KOMARK-WD

0.02

-0.19

2,000

APOLLO

6.42

-0.13

13,900

HSI-HS5

0.675

-0.125

22,000

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

24,200

NESTLE

126.30

-0.10

42,300

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More